Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.4% first-year return on $81,414 initial cash invested.
-14.4%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$1,362
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,362 income − $2,339 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$1,362
Total Expenses
$2,339
Mortgage P&I
102%
$1,388
Property Taxes
15%
$203
Home Insurance
7%
$96
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$340